investorscraft@gmail.com

Intrinsic ValueFirst Shanghai Investments Limited (0227.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First Shanghai Investments Limited operates as a diversified investment holding company with four core business segments: financial services, property and hotel operations, medical and healthcare services, and direct investments. The company's financial services division provides comprehensive capital markets solutions including securities broking, margin financing, corporate finance advisory, asset management, and investment banking services primarily targeting Hong Kong and mainland Chinese clients. Its property segment develops and manages residential, commercial, and hospitality assets while the healthcare division operates a medical center in Central Hong Kong offering specialized treatments, diagnostics, and medical beauty services. This diversified conglomerate structure allows First Shanghai to leverage cross-sector opportunities while maintaining exposure to Hong Kong's financial hub dynamics and Greater China's growing wealth management and healthcare markets. The company's long-established presence since 1964 provides institutional credibility, though it operates in highly competitive sectors against larger specialized players.

Revenue Profitability And Efficiency

The company generated HKD 390.4 million in revenue with net income of HKD 77.97 million, demonstrating a healthy net profit margin of approximately 20%. However, operating cash flow was negative HKD 83.35 million, indicating potential working capital challenges or timing differences in its diversified operations. The negative operating cash flow relative to positive net income suggests non-cash items or significant changes in working capital requirements across its business segments.

Earnings Power And Capital Efficiency

First Shanghai reported diluted EPS of HKD 0.0356, reflecting modest earnings generation relative to its share count. The negative operating cash flow of HKD 83.35 million contrasts with positive net income, potentially indicating substantial non-cash revenues or collection timing issues. Capital expenditures of HKD 9.38 million were relatively modest, suggesting the company maintains a capital-light approach to its diversified operations.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 269.65 million in cash and equivalents against total debt of HKD 120.44 million, providing comfortable coverage. The conservative debt level relative to cash reserves indicates a prudent financial strategy. The balance sheet structure supports the company's diversified investment holding model with adequate financial flexibility for its operations.

Growth Trends And Dividend Policy

No dividends were distributed during the period, consistent with the company's focus on retaining earnings for reinvestment across its diversified business segments. The growth strategy appears centered on organic development within its existing financial services, property, healthcare, and direct investment portfolios rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 777.7 million and a beta of 0.445, the market prices First Shanghai as a relatively stable, diversified holding company. The valuation reflects the conglomerate discount typical for diversified investment holdings while accounting for its exposure to Hong Kong's financial and property markets.

Strategic Advantages And Outlook

The company's primary advantages include its diversified revenue streams across financial services, property, and healthcare, providing natural hedging against sector-specific downturns. Its long-established presence in Hong Kong offers institutional credibility and network advantages. The outlook depends on Hong Kong's financial market performance, property sector dynamics, and healthcare service demand, with the diversified model providing stability but potentially limiting explosive growth in any single segment.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount